[BRIGHT] QoQ TTM Result on 28-Feb-2002 [#2]

Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2002
Quarter
28-Feb-2002 [#2]
Profit Trend
QoQ- -16.56%
YoY- 380.67%
Quarter Report
View:
Show?
TTM Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 41,021 42,555 37,523 45,924 53,807 59,035 61,995 -24.04%
PBT -344 1,047 3,351 6,013 7,089 7,206 4,776 -
Tax 4 -68 -666 -591 -591 -544 348 -94.89%
NP -340 979 2,685 5,422 6,498 6,662 5,124 -
-
NP to SH -340 979 2,685 5,422 6,498 6,662 5,051 -
-
Tax Rate - 6.49% 19.87% 9.83% 8.34% 7.55% -7.29% -
Total Cost 41,361 41,576 34,838 40,502 47,309 52,373 56,871 -19.11%
-
Net Worth 42,751 45,661 43,459 40,189 40,091 39,548 38,312 7.57%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 42,751 45,661 43,459 40,189 40,091 39,548 38,312 7.57%
NOSH 42,000 43,076 40,999 39,791 40,091 39,948 39,908 3.46%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin -0.83% 2.30% 7.16% 11.81% 12.08% 11.28% 8.27% -
ROE -0.80% 2.14% 6.18% 13.49% 16.21% 16.85% 13.18% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 97.67 98.79 91.52 115.41 134.21 147.78 155.34 -26.58%
EPS -0.81 2.27 6.55 13.63 16.21 16.68 12.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0179 1.06 1.06 1.01 1.00 0.99 0.96 3.97%
Adjusted Per Share Value based on latest NOSH - 39,791
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 19.98 20.73 18.27 22.37 26.21 28.75 30.19 -24.03%
EPS -0.17 0.48 1.31 2.64 3.16 3.24 2.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2082 0.2224 0.2117 0.1957 0.1953 0.1926 0.1866 7.56%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 -
Price 1.22 1.54 1.73 1.59 1.33 1.60 1.19 -
P/RPS 1.25 1.56 1.89 1.38 0.99 1.08 0.77 38.08%
P/EPS -150.71 67.76 26.42 11.67 8.21 9.59 9.40 -
EY -0.66 1.48 3.79 8.57 12.19 10.42 10.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.45 1.63 1.57 1.33 1.62 1.24 -2.16%
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 19/02/03 23/10/02 28/08/02 30/05/02 26/02/02 07/11/01 19/07/01 -
Price 1.16 1.30 1.65 1.77 1.60 1.08 1.30 -
P/RPS 1.19 1.32 1.80 1.53 1.19 0.73 0.84 26.11%
P/EPS -143.29 57.20 25.20 12.99 9.87 6.48 10.27 -
EY -0.70 1.75 3.97 7.70 10.13 15.44 9.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.23 1.56 1.75 1.60 1.09 1.35 -10.65%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment